AG
First Majestic Silver Corp. (AG)
Last Price$6.110.5%
Market Cap$1,791.0M
LTM NOPAT
($54.9M)
NOPAT margin
(10.4%)
5Y avg: (3.3%)
EPV as % of EV
(32.6%)
Market-Implied Value of Growth, MIVoG as % of EV
132.6%
Discount rate
8.9%
Stock quality
5/10
Good

AG Earnings Power Value Model

(USD M)Dec'19Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24
LTM Revenue
% growth
370.3
21.1%
368.8
9.9%
320.0
(5.2%)
349.8
1.6%
366.4
(1.1%)
380.8
3.2%
500.8
56.5%
499.1
42.7%
587.2
60.3%
643.5
69.0%
648.8
29.6%
684.1
37.1%
626.9
6.7%
627.0
(2.6%)
614.2
(5.3%)
587.5
(14.1%)
579.4
(7.6%)
527.4
(15.9%)
516.2
(16.0%)
529.4
(9.9%)
LTM NOPAT
% growth
(33.2)
N/A
(39.3)
18.4%
(57.5)
46.5%
(39.5)
(31.4%)
31.3
N/A
49.0
56.3%
84.9
73.3%
51.8
(39.0%)
(9.6)
N/A
1.2
N/A
79.7
6,505.1%
51.3
(35.7%)
(92.9)
N/A
(76.1)
(18.0%)
(59.0)
(22.6%)
(63.7)
8.1%
(43.7)
(31.4%)
(38.8)
(11.2%)
(63.2)
62.7%
(54.9)
(13.1%)
Discount rate
7.2%
5.8%
6.0%
6.0%
6.4%
7.2%
6.9%
6.9%
6.8%
7.6%
7.7%
10.7%
8.7%
8.3%
8.3%
8.9%
8.6%
7.9%
8.9%
8.9%
Earnings Power Value (EPV)
(460.3)
(674.5)
(958.3)
(661.0)
493.3
682.2
1,231.5
752.2
(141.3)
16.0
1,035.6
478.9
(1,064.6)
(916.0)
(708.3)
(712.7)
(508.5)
(489.6)
(712.4)
(613.7)
Enterprise Value (EV)
2,592.2
1,340.3
1,894.0
2,100.6
2,931.3
3,204.4
3,668.7
2,765.6
2,837.5
3,432.9
1,981.7
1,967.4
2,318.7
2,039.1
1,612.5
1,514.4
1,826.8
1,757.1
1,802.8
1,884.9
Market-Implied Value of Growth (MIVoG)
3,052.6
2,014.8
2,852.4
2,761.6
2,438.0
2,522.2
2,437.2
2,013.4
2,978.7
3,416.9
946.1
1,488.5
3,383.2
2,955.1
2,320.8
2,227.1
2,335.3
2,246.7
2,515.2
2,498.5
EPV as % of EV(17.8%)(50.3%)(50.6%)(31.5%)16.8%21.3%33.6%27.2%(5.0%)0.5%52.3%24.3%(45.9%)(44.9%)(43.9%)(47.1%)(27.8%)(27.9%)(39.5%)(32.6%)
MIVoG as % of EV117.8%150.3%150.6%131.5%83.2%78.7%66.4%72.8%105.0%99.5%47.7%75.7%145.9%144.9%143.9%147.1%127.8%127.9%139.5%132.6%

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

AG NOPAT

Annual
Quarterly
LTM
($200.0M)($100.0M)$0.0$100.0MJun'04Jun'06Dec'08Dec'10Dec'12Dec'14Dec'16Dec'18Dec'20Dec'22
NOPAT
NOPAT margin

AG Earnings Power Value and Enterprise Value

Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV

AG vs Peer Set: Earnings Power Value comparison

Explore more intrinsic value tools hub for AG

FAQ

What is First Majestic Silver Corp. Earnings Power Value?

As of Sep 30, 2024, First Majestic Silver Corp.'s Earnings Power Value is approximately ($613.7M).

What is First Majestic Silver Corp. EV (Enterprise Value)?

As of Sep 30, 2024, First Majestic Silver Corp.'s Enterprise Value (EV) estimates at $1,884.9M.

What is First Majestic Silver Corp. NOPAT?

As of Sep 30, 2024, First Majestic Silver Corp.'s Net operating profit after tax (NOPAT) is approximately ($54.9M).